[LIONDIV] YoY Quarter Result on 31-Dec-2005 [#2]

Stock
[LIONDIV] LION DIVERSIFIED HOLDINGS BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 1527.18%
YoY- 885.19%
Quarter Report
Latest QR
Upcoming QR
LIONDIV's Result
LIONDIV's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 401,929 61,930 1,378,588 964,228 785,303 123,979 111,235 23.85%
PBT -30,057 5,910 137,130 466,105 69,175 -378 -5,732 31.77%
Tax -2,727 -632 -37,562 -24,192 -25,441 -1,449 57 -
NP -32,784 5,278 99,568 441,913 43,734 -1,827 -5,675 33.91%
-
NP to SH -32,784 5,254 62,028 430,861 43,734 -1,827 -5,675 33.91%
-
Tax Rate - 10.69% 27.39% 5.19% 36.78% - - -
Total Cost 434,713 56,652 1,279,020 522,315 741,569 125,806 116,910 24.44%
-
Net Worth 3,808,524 2,005,400 2,512,964 1,995,767 1,029,035 484,857 476,978 41.33%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - 22,487 - - - -
Div Payout % - - - 5.22% - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 3,808,524 2,005,400 2,512,964 1,995,767 1,029,035 484,857 476,978 41.33%
NOSH 1,395,063 740,000 692,276 562,188 485,393 351,346 348,159 26.00%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -8.16% 8.52% 7.22% 45.83% 5.57% -1.47% -5.10% -
ROE -0.86% 0.26% 2.47% 21.59% 4.25% -0.38% -1.19% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 28.81 8.37 199.14 171.51 161.79 35.29 31.95 -1.70%
EPS -2.35 0.71 8.96 76.64 9.01 -0.52 -1.63 6.28%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 2.73 2.71 3.63 3.55 2.12 1.38 1.37 12.16%
Adjusted Per Share Value based on latest NOSH - 562,188
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 28.87 4.45 99.03 69.26 56.41 8.91 7.99 23.85%
EPS -2.35 0.38 4.46 30.95 3.14 -0.13 -0.41 33.74%
DPS 0.00 0.00 0.00 1.62 0.00 0.00 0.00 -
NAPS 2.7357 1.4405 1.8051 1.4336 0.7392 0.3483 0.3426 41.33%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 - - - - - -
Price 0.35 1.92 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.21 22.94 0.00 0.00 0.00 0.00 0.00 -
P/EPS -14.89 270.42 0.00 0.00 0.00 0.00 0.00 -
EY -6.71 0.37 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.71 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 26/02/08 26/02/07 23/02/06 21/02/05 26/02/04 25/02/03 -
Price 0.29 1.47 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.01 17.56 0.00 0.00 0.00 0.00 0.00 -
P/EPS -12.34 207.04 0.00 0.00 0.00 0.00 0.00 -
EY -8.10 0.48 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.54 0.00 0.00 0.00 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment